XML 31 R20.htm IDEA: XBRL DOCUMENT v3.19.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)
 
June 30, 2019
 
% of Total
Loans
 
December 31, 2018
 
% of Total
Loans
Commercial:
 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
110,178

 
11.5
%
 
$
101,533

 
11.1
%
   Agricultural production
 
25,987

 
2.7
%
 
7,998

 
0.9
%
Total commercial
 
136,165

 
14.2
%
 
109,531

 
12.0
%
Real estate:
 
 

 
 

 
 

 
 

   Owner occupied
 
195,626

 
20.4
%
 
183,169

 
19.9
%
   Real estate construction and other land loans
 
102,927

 
10.7
%
 
101,606

 
11.1
%
   Commercial real estate
 
302,026

 
31.5
%
 
305,118

 
33.2
%
   Agricultural real estate
 
75,077

 
7.8
%
 
76,884

 
8.4
%
   Other real estate
 
33,214

 
3.6
%
 
32,799

 
3.6
%
Total real estate
 
708,870

 
74.0
%
 
699,576

 
76.2
%
Consumer:
 
 

 
 

 
 

 
 

   Equity loans and lines of credit
 
71,107

 
7.4
%
 
69,958

 
7.6
%
   Consumer and installment
 
42,345

 
4.4
%
 
38,038

 
4.2
%
Total consumer
 
113,452

 
11.8
%
 
107,996

 
11.8
%
Net deferred origination costs
 
1,724

 
 

 
1,592

 
 

Total gross loans
 
960,211

 
100.0
%
 
918,695

 
100.0
%
Allowance for credit losses
 
(9,405
)
 
 

 
(9,104
)
 
 

Total loans
 
$
950,806

 
 

 
$
909,591

 
 

Impaired loans
The following table shows information related to impaired loans by class at June 30, 2019 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
211

 
$
463

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
$
207

 
$
213

 
$

   Real estate construction and other land loans
 
1,018

 
1,018

 

   Commercial real estate
 
1,672

 
1,939

 

  Total real estate
 
2,897

 
3,170

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
960

 
1,007

 

Total with no related allowance recorded
 
4,068

 
4,640

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
51

 
52

 
6

Real estate:
 
 

 
 

 
 

   Commercial real estate
 
157

 
158

 
18

   Agricultural real estate
 
44

 
44

 

  Total real estate
 
201

 
202

 
18

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,095

 
1,105

 
44

   Consumer and installment
 
36

 
36

 
16

  Total consumer
 
1,131

 
1,141

 
60

Total with an allowance recorded
 
1,383

 
1,395

 
84

  Total
 
$
5,451

 
$
6,035

 
$
84


The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following table shows information related to impaired loans by class at December 31, 2018 (in thousands):
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With no related allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
$
259

 
$
493

 
$

Real estate:
 
 

 
 

 
 

   Owner occupied
 
215

 
215

 

   Real estate construction and other land loans
 
2,613

 
2,676

 

   Commercial real estate
 
1,182

 
1,414

 

Total real estate
 
4,010

 
4,305

 

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
248

 
285

 

Total with no related allowance recorded
 
4,517

 
5,083

 

 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

   Commercial and industrial
 
89

 
90

 
9

Real estate:
 
 

 
 

 
 

   Commercial real estate
 
161

 
162

 
27

   Agricultural real estate
 
44

 
44

 

Total real estate
 
205

 
206

 
27

Consumer:
 
 

 
 

 
 

   Equity loans and lines of credit
 
1,098

 
1,103

 
54

Total with an allowance recorded
 
1,392

 
1,399

 
90

Total
 
$
5,909

 
$
6,482

 
$
90

 
The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2019 and 2018 (in thousands).
 
 
 Three Months Ended June 30, 2019
 
 Three Months Ended June 30, 2018
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
223

 
$

 
$
327

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
209

 

 

 

Real estate construction and other land loans
 
1,058

 
16

 
2,914

 
22

Commercial real estate
 
1,417

 
12

 
1,727

 
13

Agricultural real estate
 

 

 
2,288

 
119

Other real estate
 

 

 
1,142

 

Total real estate
 
2,684

 
28

 
8,071

 
154

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
739

 
1

 
197

 

Total with no related allowance recorded
 
3,646

 
29

 
8,595

 
154

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
70

 

 
56

 
1

Real estate:
 
 

 
 

 
 

 
 

Commercial real estate
 
428

 
3

 
165

 
3

Agricultural real estate
 
44

 
1

 
51

 
1

Total real estate
 
472

 
4

 
216

 
4

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,099

 
14

 
1,020

 
14

Consumer and installment
 
17

 

 
3

 

Total consumer
 
1,116

 
14

 
1,023

 
14

Total with an allowance recorded
 
1,658

 
18

 
1,295

 
19

Total
 
$
5,304

 
$
47

 
$
9,890

 
$
173



The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the six months ended June 30, 2019 and 2018 (in thousands).

 
 
 Six Months Ended June 30, 2019
 
 Six Months Ended June 30, 2018
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
236

 
$

 
$
337

 
$

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 
211

 

 

 

Real estate construction and other land loans
 
1,715

 
32

 
2,951

 
45

Commercial real estate
 
1,313

 
25

 
1,629

 
26

Agricultural real estate
 

 

 
1,307

 
119

Other real estate
 

 

 
985

 

Total real estate
 
3,239

 
57

 
6,872

 
190

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
527

 
2

 
196

 

Total with no related allowance recorded
 
4,002

 
59

 
7,405

 
190

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

Commercial:
 
 

 
 

 
 

 
 

Commercial and industrial
 
77

 
1

 
52

 
2

Agricultural land and production
 

 

 

 

Total commercial
 
77

 
1

 
52

 
2

Real estate:
 
 

 
 

 
 

 
 

Owner occupied
 

 

 

 

Commercial real estate
 
472

 
6

 
232

 
3

Agricultural real estate
 
44

 
1

 
51

 
1

Total real estate
 
516

 
7

 
283

 
4

Consumer:
 
 

 
 

 
 

 
 

Equity loans and lines of credit
 
1,102

 
28

 
1,010

 
29

Consumer and installment
 
9

 

 
6

 

Total consumer
 
1,111

 
28

 
1,016

 
29

Total with an allowance recorded
 
1,704

 
36

 
1,351

 
35

Total
 
$
5,706

 
$
95

 
$
8,756

 
$
225

Allowance for credit losses
The following table shows the summary of activities for the Allowance as of and for the three months ended June 30, 2019 and 2018 by portfolio segment (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2019
 
$
1,450

 
$
6,709

 
$
895

 
$
64

 
$
9,118

(Reversal) provision charged to operations
 
372

 
(156
)
 
7

 
77

 
300

Losses charged to allowance
 
(50
)
 

 
(6
)
 

 
(56
)
Recoveries
 
28

 

 
15

 

 
43

Ending balance, June 30, 2019
 
$
1,800

 
$
6,553

 
$
911

 
$
141

 
$
9,405

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, April 1, 2018
 
$
1,736

 
$
6,131

 
$
812

 
$
109

 
$
8,788

(Reversal) provision charged to operations
 
206

 
(53
)
 
(28
)
 
(75
)
 
50

Losses charged to allowance
 
(36
)
 

 
(23
)
 

 
(59
)
Recoveries
 
32

 
77

 
32

 

 
141

Ending balance, June 30, 2018
 
$
1,938

 
$
6,155

 
$
793

 
$
34

 
$
8,920


The following table shows the summary of activities for the Allowance as of and for the six months ended June 30, 2019 and 2018 by portfolio segment (in thousands):    
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2019
 
$
1,671

 
$
6,539

 
$
826

 
$
68

 
$
9,104

(Reversal) provision charged to operations
 
120

 
14

 
68

 
73

 
275

Losses charged to allowance
 
(50
)
 

 
(15
)
 

 
(65
)
Recoveries
 
59

 

 
32

 

 
91

Ending balance, June 30, 2019
 
$
1,800

 
$
6,553

 
$
911

 
$
141

 
$
9,405

 
 
 
 
 
 
 
 
 
 
 
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Beginning balance, January 1, 2018
 
$
2,071

 
$
5,795

 
$
825

 
$
87

 
$
8,778

(Reversal) provision charged to operations
 
(150
)
 
278

 
(25
)
 
(53
)
 
50

Losses charged to allowance
 
(86
)
 

 
(65
)
 

 
(151
)
Recoveries
 
103

 
82

 
58

 

 
243

Ending balance, June 30, 2018
 
$
1,938

 
$
6,155

 
$
793

 
$
34

 
$
8,920


The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2019 and December 31, 2018 (in thousands):
 
 
Commercial
 
Real Estate
 
Consumer
 
Unallocated
 
Total
Allowance for credit losses:
 
 

 
 

 
 

 
 

 
 

Ending balance, June 30, 2019
 
$
1,800

 
$
6,553

 
$
911

 
$
141

 
$
9,405

Ending balance: individually evaluated for impairment
 
$
6

 
$
18

 
$
60

 
$

 
$
84

Ending balance: collectively evaluated for impairment
 
$
1,794

 
$
6,535

 
$
851

 
$
141

 
$
9,321

 
 
 
 
 
 
 
 
 
 
 
Ending balance, December 31, 2018
 
$
1,671

 
$
6,539

 
$
826

 
$
68

 
$
9,104

Ending balance: individually evaluated for impairment
 
$
9

 
$
27

 
$
54

 
$

 
$
90

Ending balance: collectively evaluated for impairment
 
$
1,662

 
$
6,512

 
$
772

 
$
68

 
$
9,014

Schedule of receivable by impairment methodology
 
 
Commercial
 
Real Estate
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

Ending balance, June 30, 2019
 
$
136,165

 
$
708,870

 
$
113,452

 
$
958,487

Ending balance: individually evaluated for impairment
 
$
262

 
$
3,098

 
$
2,091

 
$
5,451

Ending balance: collectively evaluated for impairment
 
$
135,903

 
$
705,772

 
$
111,361

 
$
953,036

 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
Ending balance, December 31, 2018
 
$
109,531

 
$
699,576

 
$
107,996

 
$
917,103

Ending balance: individually evaluated for impairment
 
$
348

 
$
4,215

 
$
1,346

 
$
5,909

Ending balance: collectively evaluated for impairment
 
$
109,183

 
$
695,361

 
$
106,650

 
$
911,194

Loan portfolio by internal risk rating
The following table shows the loan portfolio by class allocated by management’s internal risk ratings at June 30, 2019 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
   Commercial and industrial
 
$
106,340

 
$
2,312

 
$
1,526

 
$

 
$
110,178

   Agricultural production
 
19,996

 
2,991

 
3,000

 

 
25,987

Real Estate:
 
 
 
 
 
 
 
 
 
 
   Owner occupied
 
191,944

 
2,796

 
886

 

 
195,626

   Real estate construction and other land loans
 
99,994

 
1,347

 
1,586

 

 
102,927

   Commercial real estate
 
296,459

 
4,038

 
1,529

 

 
302,026

   Agricultural real estate
 
55,120

 
13,507

 
6,450

 

 
75,077

   Other real estate
 
33,214

 

 

 

 
33,214

Consumer:
 
 
 
 
 
 
 
 
 
 
   Equity loans and lines of credit
 
66,817

 
1,445

 
2,845

 

 
71,107

   Consumer and installment
 
42,307

 

 
38

 

 
42,345

Total
 
$
912,191

 
$
28,436

 
$
17,860

 
$

 
$
958,487


The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2018 (in thousands):
 
 
Pass
 
Special Mention
 
Sub-Standard
 
Doubtful
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
86,876

 
$
12,072

 
$
2,585

 
$

 
$
101,533

Agricultural production
 
5,955

 
2,043

 

 

 
7,998

Real Estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
179,214

 
3,056

 
899

 

 
183,169

Real estate construction and other land loans
 
95,301

 
3,270

 
3,035

 

 
101,606

Commercial real estate
 
298,714

 
5,268

 
1,136

 

 
305,118

Agricultural real estate
 
57,544

 
165

 
19,175

 

 
76,884

Other real estate
 
32,799

 

 

 

 
32,799

Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
68,016

 
380

 
1,562

 

 
69,958

Consumer and installment
 
38,036

 

 
2

 

 
38,038

Total
 
$
862,455

 
$
26,254

 
$
28,394

 
$

 
$
917,103

Loan portfolio by time past due
The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2019 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
1,533

 
$

 
$

 
$
1,533

 
$
108,645

 
$
110,178

 
$

 
$
244

   Agricultural production
 

 

 

 

 
25,987

 
25,987

 

 

Real estate:
 

 
 

 
 

 


 

 


 
 

 
 
   Owner occupied
 

 

 

 

 
195,626

 
195,626

 

 
208

   Real estate construction and other land loans
 

 

 

 

 
102,927

 
102,927

 

 

   Commercial real estate
 
447

 

 

 
447

 
301,579

 
302,026

 

 
925

   Agricultural real estate
 

 

 

 

 
75,077

 
75,077

 

 

   Other real estate
 

 

 

 

 
33,214

 
33,214

 

 

Consumer:
 
 

 
 

 
 

 


 

 


 
 

 
 
   Equity loans and lines of credit
 

 

 

 

 
71,107

 
71,107

 

 
1,029

   Consumer and installment
 
7

 

 

 
7

 
42,338

 
42,345

 

 
36

Total
 
$
1,987

 
$


$


$
1,987


$
956,500


$
958,487


$


$
2,442


The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2018 (in thousands):
 
 
30-59 Days
Past Due
 
60-89
Days Past
Due
 
Greater
Than
 90 Days
Past Due
 
Total Past
Due
 
Current
 
Total
Loans
 
Recorded
Investment
> 90 Days
Accruing
 
Non-
accrual
Commercial:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

   Commercial and industrial
 
$
255

 
$

 
$

 
$
255

 
$
101,278

 
$
101,533

 
$

 
$
298

   Agricultural production
 

 

 

 

 
7,998

 
7,998

 

 

Real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Owner occupied
 
215

 

 

 
215

 
182,954

 
183,169

 

 
215

   Real estate construction and other land loans
 

 

 
1,439

 
1,439

 
100,167

 
101,606

 

 
1,439

   Commercial real estate
 

 

 

 

 
305,118

 
305,118

 

 
418

   Agricultural real estate
 

 

 

 

 
76,884

 
76,884

 

 

   Other real estate
 

 

 

 

 
32,799

 
32,799

 

 

Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
   Equity loans and lines of credit
 
953

 

 

 
953

 
69,005

 
69,958

 

 
370

   Consumer and installment
 
7

 

 

 
7

 
38,031

 
38,038

 

 

Total
 
$
1,430

 
$

 
$
1,439

 
$
2,869

 
$
914,234

 
$
917,103

 
$

 
$
2,740

Troubled debt restructurings
The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2019 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
2

 
$
132

 
$

 
$
132

 
$
128

Total
 
2

 
$
132

 
$

 
$
132

 
$
128


(1)
Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)
Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)
Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2018 (in thousands):
Troubled Debt Restructurings:
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
1

 
$
38

 
$

 
$
38

 
$
36

Real Estate:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
1

 
166

 

 
166

 
165

Agricultural real estate
 
1

 
3,050

 

 
3,050

 
3,050

Total real estate
 
2

 
3,216

 

 
3,216

 
3,215

Total
 
3

 
$
3,254

 
$

 
$
3,254

 
$
3,251



The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2019 (in thousands):
Troubled Debt Restructuring
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Consumer:
 
 
 
 
 
 
 
 
 
 
Equity loans and lines of credit
 
1

 
$
119

 

 
$
119

 
$
115



The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2018 (in thousands):

Troubled Debt Restructuring
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment (1)
 
Principal Modification (2)
 
Post Modification Outstanding Recorded Investment (3)
 
Outstanding Recorded Investment
Real Estate:
 
 
 
 
 
 
 
 
 
 
Agricultural real estate
 
1

 
$
3,050

 
 
 
$
3,050

 
$
3,050